5.294
Revenue฿M
26.73
28.47
30.07
31.29
32.71
35.33
37.19
40.24
41.65
45.07
5.556
6.62%
6.05%
33
6.95
Revenue growth%
20.61
18.91
17.59
18.23
19.47
20.11
21.89
19.77
19.35
21.09
3.17
20.11
19.62
93
13.60
Gross margin%
6.51
4.03
3.89
6.55
6.86
6.15
7.12
5.91
8.81
6.65
28.42
6.65
6.53
32
29.45
Operating margin%
2.66
1.15
0.79
0.40
2.39
1.27
0.40
0.40
2.63
4.58
20.87
1.27
1.21
11
23.30
Net margin%
7.25
6.45
9.02
6.58
7.84
10.63
8.17
7.81
9.68
6.94
8.58
8.17
7.82
92
12.21
P/E ratio (avg)x
23.29
24.90
24.94
23.04
20.33
20.37
19.54
17.61
19.32
17.43
14.15
19.32
20.35
69
18.07
EV/EBITx
9.543
9.079
9.175
10.45
9.988
10.92
11.93
12.75
11.88
12.15
17.28
11.93
10.69
33
28.30
FCF yield (avg)%
20.97
22.30
20.00
20.15
18.46
15.80
14.17
16.59
18.63
17.58
23.37
16.59
18.54
9
28.58
FCF margin%
22.80
25.23
27.87
25.59
27.64
28.54
30.54
30.90
29.17
26.60
25.98
29.17
27.76
52
1.653
FCF / Net incomex
0.767
0.807
0.813
0.855
0.735
0.722
0.732
0.775
0.831
0.803
0.238
0.775
0.789
56
2.07
ROIC%
21.74
19.36
18.76
17.13
14.20
13.03
13.22
11.44
12.19
9.51
7.35
12.19
13.71
15
17.80
Return on equity%
14.01
14.10
14.69
12.87
14.50
11.58
10.74
8.38
9.07
9.34
2.12
9.34
12.23
70
20.48
Return on assets%
19.94
18.76
17.52
17.47
18.56
16.99
14.50
12.16
12.64
12.12
2.83
12.64
17.23
41
0.03
EPS฿
0.13
0.13
0.13
0.12
0.14
0.14
0.16
0.16
0.15
0.14
0.03
0.32%
1.21%
—
8.63
EPS growth%
0.67
1.69
0.49
0.40
1.71
0.59
0.40
0.40
0.83
2.98
27.32
0.59
0.63
90
0.05
Bookvalue per sh฿
0.12
0.13
0.15
0.15
0.14
0.16
0.18
0.18
0.22
0.22
0.08
8.60%
7.11%
—
0.11
FCF per share฿
0.09
0.09
0.10
0.09
0.10
0.10
0.09
0.10
0.10
0.10
0.08
(0.14%)
1.21%
—
0.13
Dividend per sh฿
0.07
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.05
0.11
1.80%
(1.78%)
—
13.58
Div yield (avg)%
6.76
9.33
11.54
12.17
14.95
14.02
15.50
17.85
15.11
12.11
20.15
15.11
13.09
20
20.01
Payout ratio%
4.89
2.58
2.74
5.22
6.79
6.12
7.08
9.67
11.99
10.80
27.60
9.67
6.45
71
120.4
Shares (diluted)M
126.4
130.7
140.3
140.3
152.5
154.8
149.0
131.6
119.0
119.9
120.4
(4.70%)
(0.17%)
67
11.34
Buyback yield%
27.02
27.50
29.09
31.45
31.12
31.57
32.42
34.74
34.04
34.09
2.93
34.04
31.51
25
1.011
D/E ratiox
0.860
0.804
0.784
0.762
0.789
0.842
0.915
0.976
0.982
0.958
0.757
0.958
0.851
27
31.97
Enterprise value฿M
12.96
13.13
12.59
13.59
14.85
14.70
15.37
14.64
15.99
15.53
35.84
0.91%
1.90%
44
25.77
LT debt฿M
6.903
7.279
6.684
7.234
7.892
8.299
9.291
8.842
8.751
8.866
23.66
2.35%
1.41%
19
Revenue
฿45.07M
6.05%
1.00×
Cost of revenue
฿19.72M
6.10%
1.01×
Operating expenses
฿10.86M
6.61%
1.05×
Goodwill & intangibles
19.44%
Property and equipment
17.68%
Cash and investments
17.40%
Spread over hurdle
13.76%